Previous Close | $230.67 |
Intrinsic Value | $1,114.91 |
Upside potential | +383% |
Data is not available at this time.
Humana Inc. operates as a leading health insurance and wellness company, primarily serving Medicare Advantage, Medicaid, and commercial health plan members. The company generates revenue through premium-based insurance products, value-based care arrangements, and ancillary health services, including pharmacy benefits management. Humana distinguishes itself through integrated care models that emphasize preventive health and chronic condition management, positioning it as a key player in the rapidly evolving U.S. healthcare sector. Its focus on senior populations and strategic partnerships with healthcare providers reinforce its competitive edge in a highly regulated and competitive industry. The company’s diversified offerings, including Humana Pharmacy and CenterWell healthcare services, provide cross-selling opportunities and enhance customer retention. Humana’s market position is further strengthened by its emphasis on technology-driven solutions and data analytics to improve health outcomes and operational efficiency.
Humana reported $117.8 billion in revenue for FY 2024, with net income of $1.2 billion, reflecting a net margin of approximately 1.0%. Diluted EPS stood at $9.98, indicating modest profitability in a cost-intensive industry. Operating cash flow of $2.97 billion suggests solid cash generation, though capital expenditures of $575 million highlight ongoing investments in technology and care delivery infrastructure. The company’s ability to maintain profitability amid regulatory pressures and medical cost inflation underscores its operational resilience.
Humana’s earnings power is driven by its Medicare Advantage segment, which benefits from demographic tailwinds and government reimbursement structures. The company’s capital efficiency is evident in its ability to deploy resources toward growth initiatives while maintaining disciplined underwriting. Operating cash flow coverage of capital expenditures and debt obligations remains robust, supporting continued investment in care delivery and digital transformation.
Humana’s balance sheet reflects $2.22 billion in cash and equivalents against $11.72 billion in total debt, indicating a manageable leverage position. The company’s liquidity and debt profile are appropriate for its capital-intensive business model, with sufficient flexibility to navigate cyclical healthcare costs and regulatory changes. Shareholders’ equity remains stable, supporting long-term financial sustainability.
Humana’s growth is underpinned by aging demographics and expansion in government-sponsored health programs. The company’s dividend payout of $3.57 per share reflects a commitment to returning capital to shareholders, though its yield remains modest compared to broader market averages. Future growth will likely hinge on Medicare Advantage enrollment gains and operational efficiencies in care delivery.
Humana’s valuation reflects investor confidence in its Medicare-focused strategy, though regulatory risks and medical cost trends remain key considerations. The market appears to price in steady enrollment growth and margin stabilization, with earnings multiples aligning with industry peers. Long-term expectations hinge on execution in value-based care and cost containment.
Humana’s integrated care model and strong brand in Medicare Advantage provide durable competitive advantages. The company is well-positioned to benefit from healthcare industry tailwinds, though regulatory scrutiny and cost pressures require vigilant management. Strategic investments in technology and provider partnerships should support sustained growth, assuming stable reimbursement environments.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |